Widodo Makmur Perkasa PT (WMPP) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Widodo Makmur Perkasa PT IDR 6, price IDR 30, upside -80.8%, quality 45 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Widodo Makmur Perkasa PT for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
58‑month range 11.00 IDR – 197.00 IDR · fair‑value band 4.31 IDR – 8.61 IDR · the 30.00 IDR price screens above the 5.77 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Widodo Makmur Perkasa PT in your weekly email
Every Wednesday you see whether Widodo Makmur Perkasa PT is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
PT Widodo Makmur Perkasa Tbk operates in the consumer goods and agricultural commodities sector in Indonesia. The company operates through Cattles Farm, Feed, Poultry, Karkas, Meat and Processing Meat, Construction, and Trading and Other segments.
Show more
PT Widodo Makmur Perkasa Tbk operates in the consumer goods and agricultural commodities sector in Indonesia. The company operates through Cattles Farm, Feed, Poultry, Karkas, Meat and Processing Meat, Construction, and Trading and Other segments. It engages in the construction and energy, commodities, slaughter industry, chicken farm and animal feed trade, property, and leather processing industry. The company is also involved in soybean and rice trade, and general consultancy service business; and wholesale trade and cattle breeding, trade of meat and their products, chicken field, wholesale trade of agricultural food, and beverage products. PT Widodo Makmur Perkasa Tbk was founded in 2003 and is based in Jakarta Timur, Indonesia.
Stock analysis
Widodo Makmur Perkasa PT (WMPP) currently trades at 30.00 IDR, while our model-based Fair Value estimate is 5.77 IDR, implying the stock looks roughly 420.0% overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 6 models at a data quality of 87/100, which puts the evidence level at low.
Scenario range: 4.31 IDR (bear) to 8.61 IDR (bull), the price of 30.00 IDR sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 45/100 (below-average quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Widodo Makmur Perkasa PT reported revenue of 1.0T IDR in FY2025 versus 6.2T IDR in FY2021, a compound −36.5%/yr. Reported net income was −212B IDR in FY2025.
Key figures
Market cap 883B IDR (≈ $49.3M) · P/S ratio 0.56 · EPS (TTM) −7.22 IDR · Net margin −21.0% · Return on equity −5.0% · Return on assets (EBIT) −2.3% · Operating margin −10.5% · Revenue (TTM) 1.1T IDR.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 150% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 16% fair-value upside, at −81%, WMPP screens richer than that median.
Fair Value models
Bear 4.31 IDRFair Value 5.77 IDRBull 8.61 IDR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.24/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+76.6%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−38.7%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−19.7%
Start year 2020 (pandemic)
Revenue growth 7 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−14.0%
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
8.1% (2020) → −17.5% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
Compare Widodo Makmur Perkasa PT with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Conglomerates · 378 stocks
Beats the industry median on 2/8 measures
Overall it trails its industry peers.
Valuation
Quality Score45 · Below median
Fair Value upside−79% · Bottom 25%
Profitability
Return on assets−2% · Bottom 25%
Net margin (TTM)−1% · Below median
Operating margin (TTM)−11% · Bottom 25%
Growth and dividend
Revenue growth41% · Top 25%
Balance sheet
Debt / equity6.14× · Highest 25%
Valuation Multiplesvs Conglomerates median · lower = cheaper
P/FCF0.0× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 33
FUTURE (revenue growth)100· sector 16
PAST (return on equity)0· sector 19
HEALTH (low debt)0· sector 89
DIVIDEND (yield)0· sector 40
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Widodo Makmur Perkasa PT (WMPP) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 5.77 IDR versus a price of 30.00 IDR, about −81% upside (overvalued).
What is the fair value of WMPP?
Our model-based fair value for Widodo Makmur Perkasa PT is 5.77 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 30.00 IDR.
What is the quality score of WMPP?
Widodo Makmur Perkasa PT has a Quality Score of 45/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Widodo Makmur Perkasa PT (WMPP)?
Our model-based price target is the fair value of 5.77 IDR (as of Sep 24, 2026) from 3 valuation models. Cautious scenario 4.31 IDR, optimistic scenario 8.61 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Widodo Makmur Perkasa PT stock forecast for 2026?
Our models put fair value at 5.77 IDR, about −81% upside versus a price of 30.00 IDR (overvalued). Cautious scenario 4.31 IDR, optimistic scenario 8.61 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Widodo Makmur Perkasa PT (WMPP)?
Widodo Makmur Perkasa PT reported trailing-twelve-month revenue of about 1.1T IDR (latest available figure, as of Sep 24, 2026).
What growth is priced into Widodo Makmur Perkasa PT (WMPP)?
For today's price to be fair in a discounted-cash-flow model, Widodo Makmur Perkasa PT would have to grow free cash flow by more than 80 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -19.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of WMPP use?
Our models discount Widodo Makmur Perkasa PT at 12.0 %: a base by market capitalisation (nano), country premium for Indonesia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Widodo Makmur Perkasa PT that is more than 80 % per year a year over ten years, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has Widodo Makmur Perkasa PT (WMPP) delivered so far?
Over the past 5 years revenue at Widodo Makmur Perkasa PT grew -19.7 % a year. The price currently implies more than 80 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Widodo Makmur Perkasa PT (WMPP) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into Widodo Makmur Perkasa PT (more than 80 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Widodo Makmur Perkasa PT (WMPP)?
The free-cash-flow yield on the price is 0.46 %: that much free cash flow Widodo Makmur Perkasa PT produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Widodo Makmur Perkasa PT (WMPP)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Widodo Makmur Perkasa PT it is 5.77 IDR per share (as of Sep 24, 2026), against a price of 30.00 IDR. It is the blended result of 3 valuation models (cash flow, earnings, asset, dividend).
Is Widodo Makmur Perkasa PT stock overvalued or undervalued in 2026?
As of Sep 24, 2026, WMPP trades above its calculated fair value: price 30.00 IDR, fair value 5.77 IDR, a gap of about −81% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of WMPP?
No. The price is what the market pays today (30.00 IDR); the fair value is what the company's own numbers justify (5.77 IDR). For Widodo Makmur Perkasa PT the two are 24.23 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Widodo Makmur Perkasa PT worth?
The market values Widodo Makmur Perkasa PT at about 883B IDR (market capitalisation, as of Sep 24, 2026). Per share that is 30.00 IDR; our models calculate a fair value of 5.77 IDR per share.
What do the bullish and bearish scenarios say about WMPP?
Our models span a range for Widodo Makmur Perkasa PT: cautious scenario 4.31 IDR, base 5.77 IDR, optimistic 8.61 IDR per share (as of Sep 24, 2026, price 30.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Widodo Makmur Perkasa PT (WMPP)?
Balance-sheet figures for Widodo Makmur Perkasa PT (as of Sep 24, 2026): return on equity −5.0%, debt of 6.14 per unit of equity. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is WMPP from its 52-week high?
Widodo Makmur Perkasa PT trades at 30.00 IDR, about 42% below its 52-week high of 52.00 IDR and 150% above the low of 12.00 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 5.77 IDR is for.
Which stocks are comparable to Widodo Makmur Perkasa PT?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, CITIC Limited, Poste Italiane S.p.A, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Widodo Makmur Perkasa PT stock attractive at the current price?
The data as of Sep 24, 2026: price 30.00 IDR, calculated fair value 5.77 IDR (−81%), Quality Score 45/100, from 3 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of WMPP calculated?
We run Widodo Makmur Perkasa PT through 3 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 5.77 IDR, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0 % above its aggregate fair value. Widodo Makmur Perkasa PT itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Widodo Makmur Perkasa PT (WMPP)?
The closing price on Sep 24, 2026 was 30.00 IDR. Our model-based fair value is 5.77 IDR, about −81% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Widodo Makmur Perkasa PT right now?
The price sits above even our optimistic bull case (8.61 IDR). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (4.31 IDR to 8.61 IDR) leaves room in how you read the outcome.
Key figures of Widodo Makmur Perkasa PT
How large is the market capitalisation of Widodo Makmur Perkasa PT (WMPP)?
The market capitalisation of Widodo Makmur Perkasa PT is 883B IDR (≈ $49.3M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Widodo Makmur Perkasa PT (WMPP)?
The price-to-sales ratio of Widodo Makmur Perkasa PT is 0.56 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Widodo Makmur Perkasa PT (WMPP)?
Earnings per share at Widodo Makmur Perkasa PT are −7.22 IDR. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Widodo Makmur Perkasa PT (WMPP)?
The net margin of Widodo Makmur Perkasa PT is −21.0% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Widodo Makmur Perkasa PT (WMPP)?
The return on equity (ROE) of Widodo Makmur Perkasa PT is −5.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Widodo Makmur Perkasa PT (WMPP)?
On an EBIT basis the return on assets of Widodo Makmur Perkasa PT is −2.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Widodo Makmur Perkasa PT (WMPP)?
The operating margin of Widodo Makmur Perkasa PT is −10.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Widodo Makmur Perkasa PT (WMPP)?
Revenue at Widodo Makmur Perkasa PT is growing +40.9% versus a year earlier (3y avg −38.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Widodo Makmur Perkasa PT (WMPP)?
Earnings per share at Widodo Makmur Perkasa PT are growing −25.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Widodo Makmur Perkasa PT (WMPP) carry?
The net debt of Widodo Makmur Perkasa PT is 3.1T IDR (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Widodo Makmur Perkasa PT in the live analysis
One click puts Widodo Makmur Perkasa PT on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
